DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.04
Today's Fair Value
$30.97 -45.7%
Margin of Safety
-84.18%
Projected Value (5Y)
$49.88 -12.55%
Dividends Paid (5Y)
$13.32
DCF Inputs
Scenario
%
Regression: -3.81% | CAGR (5y): -15.18%
%
Regression: -1.25% | CAGR (5y): -0.95%
%
Regression: 19.78% | CAGR (5y): 2.76%
Capped at 30.00x (Historical 5y: 17.3x)
%